08/11/2024  22:10:00 Chg. -0.01 Volume Bid00:14:34 Ask00:14:34 Market Capitalization Dividend Y. P/E Ratio
36.12USD -0.03% 1.37 mill.
Turnover: 35.37 mill.
35.77Bid Size: 100 36.47Ask Size: 100 3.57 bill.USD 2.77% 8.64

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  4,857.3820   4,502.0840   3,646.3410   3,127.2870   2,960.8090
Intangible Assets
  73.2070   86.7160   81.0270   73.8380   67.1540
Long-Term Investments
  98.6960   31.9910   31.5850   135.4440   218.9810
Fixed Assets
  5,099.3170   4,724.4290   3,866.2940   3,447.5620   3,352.5870
Inventories
  158.1340   149.6530   104.1800   84.0570   87.9570
Accounts Receivable
  565.2020   495.6020   192.6230   228.8940   458.7130
Cash and Cash Equivalents
  284.3550   347.9430   487.8840   917.5340   232.1310
Current Assets
  1,115.5500   1,115.0860   963.3270   1,586.5660   1,002.9440
Total Assets
  6,214.8670   5,839.5150   4,829.6210   5,034.1280   4,355.5310

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  132.6640   123.1460   36.4680   71.9960   126.9660
Long-term debt
  493.9680   479.3560   480.7270   541.9970   542.6100
Liabilities to Banks
  0.0000   0.0000   27.2000   27.3000   -
Provisions
  1,097.6000   1,093.7000   806.1000   846.9000   -
Liabilities
  1,832.1320   1,827.2920   1,511.1070   2,121.5100   1,590.0590
Share Capital
  11.2010   11.2080   11.2150   11.2220   11.2220
Total Equity
  4,382.7350   4,012.2230   3,318.5140   2,912.6180   2,765.4720
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,214.8670   5,839.5150   4,829.6210   5,034.1280   4,355.5310

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  2,487.2680   2,785.5570   1,761.7140   1,210.8000   2,049.8410
Depreciation (total)
  583.8020   562.8030   481.8850   419.7260   403.1700
Operating Result
  31.6020   20.5820   -620.1870   -428.5490   45.2920
Interest Income
  -16.2480   -15.7200   -17.1700   -13.7010   -1.1130
Income Before Taxes
  15.8410   -51.2220   -636.4980   -441.1800   30.9180
Income Taxes
  -477.1690   -18.7120   -140.1060   -103.7210   24.3660
Minority Interests Profit
  -   -   -   -   -
Net Income
  482.6720   -33.6560   -494.4970   -326.1500   6.9530

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  4.3900   -0.3400   -4.6000   -3.0400   0.0500
Dividend per Share
  2.8200   2.8400   1.9200   1.0000   1.0000

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  544.5310   855.7510   538.8810   136.4400   233.9130
Cash Flow from Investing Activities
  -472.3620   -422.6360   -87.8850   -161.9940   -167.3150
Cash Flow from Financing
  -309.1890   -376.3290   -297.2200   425.5230   -734.3050
Decrease / Increase in Cash
  -237.0200   56.7860   153.7760   399.9690   -667.7070
Employees
  8,780   8,510   4,138   5,444   -